| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 169 180.00 | | 169 180.00 | 169 180.00 |
BZ Other receivables | 112 791.00 | | 112 791.00 | 112 791.00 |
CD Marketable securities | 23 000.00 | | 23 000.00 | 23 000.00 |
CF Cash and cash equivalents | 208 118.00 | | 208 118.00 | 208 118.00 |
CJ TOTAL (II) | 343 909.00 | | 343 909.00 | 343 909.00 |
CO Grand total (0 to V) | 513 089.00 | | 513 089.00 | 513 089.00 |
CU Other investments | 169 180.00 | | 169 180.00 | 169 180.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 224 290.00 | | | 224 290.00 |
DD Legal reserve (1) | 22 429.00 | | | 22 429.00 |
DG Other reserves | 111 004.00 | | | 111 004.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 152 600.00 | | | 152 600.00 |
DL TOTAL (I) | 510 323.00 | | | 510 323.00 |
DU Loans and Debts from Credit Institutions (3) | 16.00 | | | 16.00 |
DV Miscellaneous Loans and Financial Debts (4) | 164.00 | | | 164.00 |
DX Trade payables and related accounts | 1 689.00 | | | 1 689.00 |
DY Tax and social security liabilities | 896.00 | | | 896.00 |
EC TOTAL (IV) | 2 766.00 | | | 2 766.00 |
EE Grand total (I to V) | 513 089.00 | | | 513 089.00 |
EG Accrued income and payables due within one year | 2 766.00 | | | 2 766.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 16.00 | | | 16.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 908.00 | |
FZ Social Security Contributions | | | 97.00 | |
GF Total Operating Expenses (II) | | | 2 005.00 | |
GG - OPERATING RESULT (I - II) | | | -2 005.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 153 800.00 | |
GL Other interest and similar income | | | 1 468.00 | |
GP Total financial income (V) | | | 155 268.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 155 268.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 153 263.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 97.00 | | | 97.00 |
HB Exceptional income from capital transactions | 500.00 | | | 500.00 |
HD Total exceptional income (VII) | 500.00 | | | 500.00 |
HF Exceptional expenses on capital transactions | 55.00 | | | 55.00 |
HH Total exceptional expenses (VIII) | 55.00 | | | 55.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 445.00 | | | 445.00 |
HK Income tax | 1 108.00 | | | 1 108.00 |
HL TOTAL REVENUE (I + III + V + VII) | 155 768.00 | | | 155 768.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 168.00 | | | 3 168.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 152 600.00 | | | 152 600.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 169 235.00 | | | 169 235.00 |
I3 DECREASES Total Financial Fixed Assets | | | 169 180.00 | |
I4 DECREASES Grand Total | | | 169 180.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 169 235.00 | | | 169 235.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 1 690.00 | 1 690.00 | | 1 690.00 |
8K Other liabilities (including liabilities related to repo transactions) | 164.00 | 164.00 | | 164.00 |
VG Loans with a maturity of up to one year at origin | 17.00 | 17.00 | | 17.00 |
VP Miscellaneous | 112 791.00 | | | 112 791.00 |
VQ Other Taxes, Duties, and Similar Debts | 896.00 | 896.00 | | 896.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 112 791.00 | 112 791.00 | | 112 791.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 766.00 | 2 766.00 | | 2 766.00 |
